Power Master Energy Co.,Ltd. (TPEX:6839)
Taiwan · Delayed Price · Currency is TWD 11.75
-0.20 (-1.67%)
Feb 4, 2026, 12:38 PM CST
Power Master Energy Cash Flow Statement
Financials in millions TWD. Fiscal year is January - December.
Millions TWD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Net Income | -105.75 | -216.49 | 110.59 | 121.61 | 50.23 | 79.3 |
Depreciation & Amortization | 254.01 | 254.48 | 190.41 | 105.78 | 101.72 | 102.86 |
Other Amortization | 2.12 | 3.24 | 3.27 | 2.99 | 2.72 | - |
Loss (Gain) From Sale of Assets | 1.58 | 1.58 | 5.35 | -16.84 | 0.07 | - |
Asset Writedown & Restructuring Costs | - | - | - | 0.03 | - | - |
Loss (Gain) From Sale of Investments | -120.32 | - | -90.43 | - | - | 0.02 |
Loss (Gain) on Equity Investments | -97.66 | -4.16 | -9.23 | -21.4 | 2.89 | 43.76 |
Stock-Based Compensation | -0.82 | 1.14 | 2.57 | 9.22 | 10.5 | - |
Provision & Write-off of Bad Debts | -1.93 | -3.44 | 1.37 | 4.88 | 3.07 | -5.95 |
Other Operating Activities | 83.49 | 90.25 | -22.48 | 15.65 | -26.22 | 7.28 |
Change in Accounts Receivable | -182.97 | -36.83 | 280.04 | -457.03 | 167.97 | -80.3 |
Change in Inventory | 29.22 | 120.47 | -195.49 | -433.64 | -209.52 | -42.83 |
Change in Accounts Payable | 50.72 | -95.14 | 45.57 | 129.78 | 6.03 | 293.1 |
Change in Unearned Revenue | -91.74 | -107.97 | -818.65 | 620.55 | 341.19 | 72.59 |
Change in Other Net Operating Assets | 113.13 | -92.35 | -63.65 | 121.09 | -423.29 | 189.07 |
Operating Cash Flow | -66.9 | -85.22 | -560.76 | 202.66 | 27.35 | 658.88 |
Operating Cash Flow Growth | - | - | - | 640.96% | -95.85% | 715.88% |
Capital Expenditures | -398.89 | -348.99 | -551.66 | -1,024 | -56.87 | -167.93 |
Sale of Property, Plant & Equipment | - | - | - | - | 0.02 | - |
Cash Acquisitions | - | 8.98 | -30.74 | 53.57 | - | - |
Divestitures | - | - | - | 17.2 | - | - |
Sale (Purchase) of Intangibles | -0.7 | -0.7 | -0.39 | -0.39 | -0.33 | -2.23 |
Sale (Purchase) of Real Estate | -13.54 | -13.88 | -5.36 | -26.01 | -83.93 | - |
Investment in Securities | 356.18 | 31.23 | 98.76 | 27.77 | -288.22 | -116.01 |
Other Investing Activities | 140.63 | -4.53 | -0.73 | 334.6 | -371.9 | 27.69 |
Investing Cash Flow | 83.67 | -327.89 | -490.13 | -617.37 | -801.24 | -258.48 |
Short-Term Debt Issued | - | 347.91 | 507.64 | - | 135.53 | 36.3 |
Long-Term Debt Issued | - | 446.32 | 1,383 | 618.78 | 122.59 | 95.97 |
Total Debt Issued | 704.12 | 794.23 | 1,891 | 618.78 | 258.12 | 132.27 |
Short-Term Debt Repaid | - | -9 | - | -336.14 | - | -37.9 |
Long-Term Debt Repaid | - | -458.93 | -1,038 | -134.08 | -115.53 | -145.83 |
Total Debt Repaid | -504.47 | -467.93 | -1,038 | -470.22 | -115.53 | -183.73 |
Net Debt Issued (Repaid) | 199.65 | 326.3 | 853.21 | 148.56 | 142.59 | -51.46 |
Issuance of Common Stock | - | - | 3.3 | 470.31 | 330 | 67.5 |
Common Dividends Paid | -16.4 | -16.4 | -60.08 | -38.44 | -64.06 | -56.56 |
Other Financing Activities | 33.52 | 62.88 | 24.4 | 121.5 | - | 4.9 |
Financing Cash Flow | 216.76 | 372.78 | 820.82 | 701.94 | 408.53 | -35.63 |
Net Cash Flow | 233.53 | -40.34 | -230.07 | 287.22 | -365.35 | 364.78 |
Free Cash Flow | -465.8 | -434.21 | -1,112 | -821.45 | -29.52 | 490.95 |
Free Cash Flow Margin | -25.26% | -24.01% | -50.79% | -20.90% | -1.31% | 21.70% |
Free Cash Flow Per Share | -5.55 | -5.29 | -13.44 | -10.77 | -0.43 | 7.83 |
Cash Interest Paid | 79.97 | 73.82 | 56.87 | 42.84 | 41.68 | 31.99 |
Cash Income Tax Paid | 25.37 | 28.1 | 49.89 | 10.51 | 38.4 | 7.78 |
Levered Free Cash Flow | -200.1 | -421.18 | -1,126 | -536.47 | -439.94 | 456.83 |
Unlevered Free Cash Flow | -150.3 | -375.07 | -1,090 | -509.73 | -417.96 | 476.08 |
Change in Working Capital | -81.64 | -211.82 | -752.18 | -19.24 | -117.61 | 431.62 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.